[SEG] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 60.74%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 148,551 102,575 81,582 68,736 79,350 87,757 92,186 8.26%
PBT 12,466 6,537 3,573 3,346 2,626 19,022 18,984 -6.76%
Tax -4,188 2,220 -705 -1,531 102 -4,395 -9,310 -12.45%
NP 8,278 8,757 2,868 1,815 2,728 14,627 9,674 -2.56%
-
NP to SH 8,129 8,276 2,969 2,051 2,889 14,627 9,674 -2.85%
-
Tax Rate 33.60% -33.96% 19.73% 45.76% -3.88% 23.10% 49.04% -
Total Cost 140,273 93,818 78,714 66,921 76,622 73,130 82,512 9.23%
-
Net Worth 167,165 160,303 154,311 152,318 125,423 107,214 90,758 10.70%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,533 1,709 1,731 1,776 - - - -
Div Payout % 31.16% 20.66% 58.33% 86.64% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 167,165 160,303 154,311 152,318 125,423 107,214 90,758 10.70%
NOSH 83,888 83,902 85,977 87,068 89,999 81,974 79,175 0.96%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.57% 8.54% 3.52% 2.64% 3.44% 16.67% 10.49% -
ROE 4.86% 5.16% 1.92% 1.35% 2.30% 13.64% 10.66% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 177.08 122.26 94.89 78.94 88.17 107.05 116.43 7.23%
EPS 9.69 9.86 3.45 2.36 3.21 17.84 12.22 -3.78%
DPS 3.00 2.04 2.01 2.04 0.00 0.00 0.00 -
NAPS 1.9927 1.9106 1.7948 1.7494 1.3936 1.3079 1.1463 9.64%
Adjusted Per Share Value based on latest NOSH - 87,068
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 11.74 8.10 6.45 5.43 6.27 6.93 7.28 8.28%
EPS 0.64 0.65 0.23 0.16 0.23 1.16 0.76 -2.82%
DPS 0.20 0.14 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.1321 0.1266 0.1219 0.1203 0.0991 0.0847 0.0717 10.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.20 0.17 0.20 0.24 0.31 0.61 0.38 -
P/RPS 0.11 0.14 0.21 0.30 0.35 0.57 0.33 -16.71%
P/EPS 2.06 1.72 5.79 10.19 9.66 3.42 3.11 -6.62%
EY 48.45 58.02 17.27 9.82 10.35 29.25 32.15 7.06%
DY 15.00 11.99 10.07 8.50 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.11 0.14 0.22 0.47 0.33 -18.02%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 26/08/03 -
Price 0.22 0.19 0.18 0.23 0.29 0.62 0.52 -
P/RPS 0.12 0.16 0.19 0.29 0.33 0.58 0.45 -19.75%
P/EPS 2.27 1.93 5.21 9.76 9.03 3.47 4.26 -9.95%
EY 44.05 51.91 19.18 10.24 11.07 28.78 23.50 11.02%
DY 13.64 10.72 11.19 8.87 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.10 0.13 0.21 0.47 0.45 -20.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment